Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 237.15 | 394.75 | 478.38 | ||
| Costs of manufacturing | - 145.17 | - 206.87 | - 255.65 | ||
| External services | -97.79 | - 120.07 | -75.80 | ||
| Gross profit | -5.81 | 67.80 | 146.93 | 237.20 | 101.92 |
| Employee benefit expenses | -16.80 | -16.80 | -5.22 | -11.03 | -51.64 |
| EBIT | -22.61 | 51.00 | 141.71 | 226.17 | 50.28 |
| Other financial income | 0.30 | ||||
| Other financial expenses | -0.28 | -0.96 | -1.02 | -1.24 | -4.67 |
| Pre-tax profit | -22.89 | 50.04 | 140.69 | 224.94 | 45.90 |
| Income taxes | 5.04 | -9.11 | -30.95 | -50.64 | -8.73 |
| Net earnings | -17.86 | 40.93 | 109.74 | 174.29 | 37.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 64.75 | 69.67 | 102.09 | 79.34 | 212.06 |
| Inventories total | 64.75 | 69.67 | 102.09 | 79.34 | 212.06 |
| Current trade debtors | 4.99 | 4.06 | 7.13 | 7.34 | |
| Current other receivables | 2.95 | 3.23 | 4.79 | 1.04 | |
| Current deferred tax assets | 8.28 | ||||
| Short term receivables total | 8.28 | 7.94 | 7.29 | 11.92 | 8.39 |
| Cash and bank deposits | 53.45 | 53.10 | 136.72 | 388.04 | 285.59 |
| Cash and cash equivalents | 53.45 | 53.10 | 136.72 | 388.04 | 285.59 |
| Balance sheet total (assets) | 126.49 | 130.71 | 246.10 | 479.30 | 506.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 399.30 | ||||
| Retained earnings | -40.81 | -58.66 | -17.73 | 92.01 | -37.17 |
| Profit of the financial year | -17.86 | 40.93 | 109.74 | 174.29 | 37.17 |
| Shareholders equity total | -8.66 | 32.27 | 142.01 | 316.30 | 449.30 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.77 | 1.17 | |||
| Short-term deferred tax liabilities | 0.83 | 31.78 | 82.42 | ||
| Other non-interest bearing current liabilities | 135.15 | 97.62 | 72.31 | 77.80 | 55.56 |
| Current liabilities total | 135.15 | 98.44 | 104.09 | 163.00 | 56.74 |
| Balance sheet total (liabilities) | 126.49 | 130.71 | 246.10 | 479.30 | 506.03 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.